0.724
Revenue¥B
1.289
1.373
1.485
1.560
1.708
1.817
1.921
2.094
2.225
2.410
0.803
7.12%
7.09%
15
4.85
Revenue growth%
14.57
16.55
13.61
12.69
11.09
11.51
10.17
12.47
14.86
13.43
21.14
12.47
13.06
17
28.92
Gross margin%
21.92
21.16
23.97
26.60
27.42
28.67
25.85
27.61
27.79
29.88
18.80
27.79
27.01
14
15.91
Operating margin%
18.09
16.81
18.54
21.17
18.99
16.94
14.61
17.28
15.38
16.36
28.01
16.36
17.11
84
23.00
Net margin%
3.76
6.32
5.03
4.13
3.59
6.27
7.12
5.00
7.42
4.96
20.82
6.27
5.01
42
7.685
P/E ratio (avg)x
10.07
10.68
12.50
12.13
13.63
16.09
17.72
19.81
19.09
22.48
13.58
19.09
14.86
17
11.50
EV/EBITx
7.110
7.571
7.920
7.059
7.339
6.743
6.963
6.421
6.126
5.416
20.62
6.421
7.011
38
4.72
FCF yield (avg)%
1.37
0.40
3.23
2.34
3.25
4.32
2.35
1.60
2.38
4.09
15.94
2.38
2.37
32
7.71
FCF margin%
10.59
12.25
11.47
14.40
16.05
18.20
18.84
18.91
21.06
21.57
14.43
18.91
17.12
89
0.550
FCF / Net incomex
1.235
1.121
1.139
1.270
1.234
1.261
1.235
1.267
1.154
1.224
1.637
1.235
1.235
81
20.44
ROIC%
25.21
25.85
22.91
20.74
19.03
21.68
20.37
20.65
21.87
21.27
24.91
21.27
21.48
30
21.91
Return on equity%
1.82
2.85
1.81
2.58
3.91
1.21
3.53
1.07
0.91
0.40
11.93
1.07
1.82
56
8.55
Return on assets%
3.79
4.84
5.66
5.70
3.90
6.01
4.32
2.08
1.95
4.35
5.83
4.32
4.34
71
3.77
EPS¥
4.87
5.47
5.81
6.30
5.89
5.41
5.10
4.66
5.29
5.35
4.06
(1.92%)
0.81%
—
19.30
EPS growth%
29.46
31.62
30.70
32.86
35.58
36.34
38.04
35.45
34.66
32.25
16.09
35.45
33.76
88
1.34
Bookvalue per sh¥
11.23
13.19
14.05
16.62
19.44
20.32
20.58
22.32
22.22
25.39
2.54
5.49%
10.26%
—
7.25
FCF per share¥
6.14
6.97
6.97
6.74
8.07
9.56
11.13
12.26
13.44
14.20
5.58
11.97%
8.99%
—
1.30
Dividend per sh¥
4.02
3.93
4.14
4.18
3.73
3.57
3.07
3.09
2.68
2.88
3.94
(5.01%)
(4.75%)
—
9.74
Div yield (avg)%
23.97
22.85
20.29
23.28
22.08
19.61
18.17
19.63
20.75
20.19
27.59
19.63
20.52
45
26.76
Payout ratio%
16.98
14.34
16.55
16.51
17.67
19.64
19.69
18.61
19.06
18.68
28.04
19.06
18.14
60
149.9
Shares (diluted)M
126.8
122.3
124.7
118.6
120.8
128.7
138.8
128.9
121.3
108.6
145.6
(2.11%)
(2.70%)
7
10.53
Buyback yield%
3.07
2.36
0.40
0.40
0.40
0.44
0.40
2.44
3.15
5.35
3.79
2.44
1.40
68
0.945
D/E ratiox
0.924
0.984
0.898
0.970
1.020
1.157
1.132
1.029
1.031
1.055
0.480
1.055
1.025
64
0.343
Enterprise value¥B
0.162
0.157
0.175
0.180
0.160
0.163
0.147
0.157
0.144
0.155
1.349
(0.54%)
(1.63%)
93
1.590
LT debt¥B
2.943
3.288
3.755
4.310
4.163
4.726
4.791
4.545
4.554
4.738
0.857
2.62%
6.24%
84
Revenue
¥2.410B
7.09%
1.00×
Cost of revenue
¥1.687B
7.09%
1.00×
Operating expenses
¥452.7M
7.10%
1.00×
Property and equipment
19.52%
Spread over hurdle
(2.17%)